[PETGAS] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 21.67%
YoY- 37.78%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,656,365 1,106,494 561,201 2,235,684 1,686,624 1,110,600 540,350 110.58%
PBT 556,825 380,304 219,757 779,088 640,346 427,587 206,166 93.58%
Tax -85,722 -48,022 -28,422 -122,287 -100,509 -67,114 -58,500 28.92%
NP 471,103 332,282 191,335 656,801 539,837 360,473 147,666 116.25%
-
NP to SH 471,103 332,282 191,335 656,801 539,837 360,473 147,666 116.25%
-
Tax Rate 15.39% 12.63% 12.93% 15.70% 15.70% 15.70% 28.38% -
Total Cost 1,185,262 774,212 369,866 1,578,883 1,146,787 750,127 392,684 108.43%
-
Net Worth 6,059,638 6,120,202 6,373,612 6,183,111 5,935,169 6,763,549 6,724,543 -6.68%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 197,859 197,904 - 197,891 197,838 197,897 - -
Div Payout % 42.00% 59.56% - 30.13% 36.65% 54.90% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 6,059,638 6,120,202 6,373,612 6,183,111 5,935,169 6,763,549 6,724,543 -6.68%
NOSH 1,978,593 1,979,046 1,978,645 1,978,912 1,978,389 1,978,976 1,979,436 -0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 28.44% 30.03% 34.09% 29.38% 32.01% 32.46% 27.33% -
ROE 7.77% 5.43% 3.00% 10.62% 9.10% 5.33% 2.20% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 83.71 55.91 28.36 112.98 85.25 56.12 27.30 110.63%
EPS 23.81 16.79 9.67 33.19 27.28 18.22 7.46 116.31%
DPS 10.00 10.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 3.0626 3.0925 3.2212 3.1245 3.00 3.4177 3.3972 -6.66%
Adjusted Per Share Value based on latest NOSH - 1,978,138
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 83.71 55.92 28.36 112.99 85.24 56.13 27.31 110.58%
EPS 23.81 16.79 9.67 33.19 27.28 18.22 7.46 116.31%
DPS 10.00 10.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 3.0625 3.0931 3.2212 3.1249 2.9996 3.4183 3.3986 -6.68%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 7.55 7.15 7.05 7.25 6.85 5.95 6.65 -
P/RPS 9.02 12.79 24.86 6.42 8.03 10.60 24.36 -48.34%
P/EPS 31.71 42.58 72.91 21.84 25.10 32.67 89.14 -49.70%
EY 3.15 2.35 1.37 4.58 3.98 3.06 1.12 98.87%
DY 1.32 1.40 0.00 1.38 1.46 1.68 0.00 -
P/NAPS 2.47 2.31 2.19 2.32 2.28 1.74 1.96 16.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 05/11/03 11/08/03 23/05/03 18/02/03 06/11/02 13/08/02 -
Price 7.25 7.85 7.45 7.05 7.25 6.00 6.35 -
P/RPS 8.66 14.04 26.27 6.24 8.50 10.69 23.26 -48.15%
P/EPS 30.45 46.75 77.04 21.24 26.57 32.94 85.12 -49.51%
EY 3.28 2.14 1.30 4.71 3.76 3.04 1.17 98.44%
DY 1.38 1.27 0.00 1.42 1.38 1.67 0.00 -
P/NAPS 2.37 2.54 2.31 2.26 2.42 1.76 1.87 17.06%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment